Tan Y Castell (Foods) Limited 06488707 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is manufacturing and distributing Welshcakes and similar products Digita Accounts Production Advanced 6.30.9574.0 true 06488707 2024-04-01 2025-03-31 06488707 2025-03-31 06488707 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax 2025-03-31 06488707 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-03-31 06488707 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-03-31 06488707 core:CurrentFinancialInstruments 2025-03-31 06488707 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 06488707 core:Non-currentFinancialInstruments 2025-03-31 06488707 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 06488707 core:Goodwill 2025-03-31 06488707 core:ConstructionInProgressAssetsUnderConstruction 2025-03-31 06488707 core:FurnitureFittingsToolsEquipment 2025-03-31 06488707 core:LandBuildings 2025-03-31 06488707 core:MotorVehicles 2025-03-31 06488707 core:OtherPropertyPlantEquipment 2025-03-31 06488707 bus:SmallEntities 2024-04-01 2025-03-31 06488707 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 06488707 bus:FilletedAccounts 2024-04-01 2025-03-31 06488707 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 06488707 bus:RegisteredOffice 2024-04-01 2025-03-31 06488707 bus:Director1 2024-04-01 2025-03-31 06488707 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 06488707 core:Goodwill 2024-04-01 2025-03-31 06488707 core:ConstructionInProgressAssetsUnderConstruction 2024-04-01 2025-03-31 06488707 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 06488707 core:LandBuildings 2024-04-01 2025-03-31 06488707 core:LeaseholdImprovements 2024-04-01 2025-03-31 06488707 core:MotorVehicles 2024-04-01 2025-03-31 06488707 core:OtherPropertyPlantEquipment 2024-04-01 2025-03-31 06488707 core:PlantMachinery 2024-04-01 2025-03-31 06488707 countries:EnglandWales 2024-04-01 2025-03-31 06488707 2024-03-31 06488707 core:Goodwill 2024-03-31 06488707 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 06488707 core:FurnitureFittingsToolsEquipment 2024-03-31 06488707 core:LandBuildings 2024-03-31 06488707 core:MotorVehicles 2024-03-31 06488707 core:OtherPropertyPlantEquipment 2024-03-31 06488707 2023-04-01 2024-03-31 06488707 2024-03-31 06488707 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax 2024-03-31 06488707 core:FurtherSpecificItem2DeferredTaxComponentTotalForDeferredTax 2024-03-31 06488707 core:TaxLossesCarry-forwardsDeferredTax 2024-03-31 06488707 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 06488707 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 06488707 core:CurrentFinancialInstruments 2024-03-31 06488707 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 06488707 core:Non-currentFinancialInstruments 2024-03-31 06488707 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 06488707 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 06488707 core:FurnitureFittingsToolsEquipment 2024-03-31 06488707 core:LandBuildings 2024-03-31 06488707 core:MotorVehicles 2024-03-31 06488707 core:OtherPropertyPlantEquipment 2024-03-31 iso4217:GBP xbrli:pure

Registration number: 06488707

Prepared for the registrar

Tan Y Castell (Foods) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2025

 

Tan Y Castell (Foods) Limited

(Registration number: 06488707)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

1,017,155

1,258,944

Current assets

 

Stocks

6

181,381

225,442

Debtors

7

691,951

762,466

Other financial assets

40

-

Cash at bank and in hand

 

406,569

206,104

 

1,279,941

1,194,012

Creditors: Amounts falling due within one year

8

(550,100)

(497,094)

Net current assets

 

729,841

696,918

Total assets less current liabilities

 

1,746,996

1,955,862

Creditors: Amounts falling due after more than one year

8

(340,285)

(484,531)

Deferred tax liabilities

10

(188,298)

(207,332)

Net assets

 

1,218,413

1,263,999

Capital and reserves

 

Called up share capital

200

200

Retained earnings

1,218,213

1,263,799

Shareholders' funds

 

1,218,413

1,263,999

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 26 November 2025
 


C P Mear
Director

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 1-2, West Wales Business Park
Redstone Road
Narberth
Pembrokeshire
SA67 7ES

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small group.

Judgements and estimation uncertainty

These financial statements do not contain any significant judgements or estimation uncertainty.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

Nil

Leasehold improvement

20% on cost / 7 years straight line

Plant and machinery

20% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

20% reducing balance

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over five years

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

Hire purchase

Leases are classified as hire purchase whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under hire purchase are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.


Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.


Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss.

 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 46 (2024 - 57).

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

 

4

Intangible assets

Goodwill
 £

Cost

At 1 April 2024

11,900

At 31 March 2025

11,900

Amortisation

At 1 April 2024

11,900

At 31 March 2025

11,900

Carrying amount

At 31 March 2025

-

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

 

5

Tangible assets

Freehold land and buildings
£

Leasehold improvements
 £

Fixtures and fittings
£

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost

At 1 April 2024

140,000

231,177

71,527

205,630

2,382,075

3,030,409

At 31 March 2025

140,000

231,177

71,527

205,630

2,382,075

3,030,409

Depreciation

At 1 April 2024

-

196,411

56,346

109,843

1,408,865

1,771,465

Charge for the year

-

20,165

3,036

23,946

194,642

241,789

At 31 March 2025

-

216,576

59,382

133,789

1,603,507

2,013,254

Carrying amount

At 31 March 2025

140,000

14,601

12,145

71,841

778,568

1,017,155

At 31 March 2024

140,000

34,766

15,181

95,787

973,210

1,258,944

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

 

6

Stocks

2025
£

2024
£

Raw materials and consumables

181,381

225,442

 

7

Debtors

2025
£

2024
£

Trade debtors

589,299

567,066

Receivables from related parties

25,991

50,865

Other debtors

21,511

77,988

VAT control account

44,984

54,744

Prepayments

10,166

11,803

691,951

762,466

 

8

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

143,766

144,451

Trade creditors

 

186,515

170,428

Social security and other taxes

 

15,654

18,568

Outstanding defined contribution pension costs

 

-

3,096

Other creditors

 

3,213

6,044

Accrued expenses

 

145,947

154,507

Corporation tax liability

 

55,005

-

 

550,100

497,094

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

340,285

484,531

 

Tan Y Castell (Foods) Limited

Notes to the Financial Statements for the Year Ended 31 March 2025

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

10,354

10,098

Hire purchase liabilities

133,412

134,353

143,766

144,451

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

6,160

16,514

Hire purchase liabilities

334,125

468,017

340,285

484,531

 

10

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Difference between accumulated depreciation, amortisation and capital allowances

188,288

188,288

2024

Liability
£

Tax losses carried forward

(34,332)

Difference between accumulated depreciation, amortisation and capital allowances

241,939

Short term timing differences

(285)

207,322

 

11

Related party transactions

At 31 March 2025, C P Mear owed the company £26,030 (2024: £50,865). The loan is unsecured, interest free and repayable on demand.